Area Co-ordinators Finance Report

Discretionary budget finance report
 
The Area Panel discretionary budget serviced three Area Panel meetings, which took place in Quarter 1 and Quarter 2 of 07/08.  The panel have also granted funds to community groups for several successful events, notably at Broomhill Festival, Lynwood Gardens, Stavely Road Community Garden and Sharrow Festival through Broomhall Forum.  Running costs in Q1 and Q2 have included photocopying charges, transport, refreshments at Area Panel and Roadshow meetings.
 
Please see below for a cost summary for Q1 and Q2 of 07/08:
 
KP152 discretionary budget spend Q1 and Q2 07/08
 
 
 
 
 
Apr - Jun
Jul - Sep
Total
Premises
50
113
163
Running costs
13.53
229.42
242.95
Publicity
86.56
0
86.56
Events
 
200
200
Grants
883.46
392.48
1275.94
Total
1033.55
934.9
1968.45
 
The panel has committed funds for three further Area panel meetings and three Roadshows, including the Special Conservation Roadshow recently held at Broomhill Methodist Church, for which the premises are yet to be paid for.  Costs for these events include refreshments and transport, which come under running costs.  Publicity is the production and distribution of leaflets to ensure attendance at the upcoming November panel meeting in Dalton Court and the panel meeting in Central Ward in March.  The forecast includes an event in Nether Edge, which the panel has not yet paid for.  The Community Chest has a total pot of £2000 and the panel will be asked to decide which community groups should receive these funds. 
 
Please see below for a forecast summary for Q3 and Q4 of 07/08:
 
KP152 discretionary budget forecast Q3 and Q4 07/08
 
 
 
 
 
Oct - Dec
Jan - Mar
Total
Premises
100
172.5
272.5
Running costs
40
72.5
112.5
Publicity
220
110
330
Events
352
0
352
Community Chest
1700
600
2300
Total
2412
955
3367
 
Looking at the table below, there is £4580.55 available to spend from the discretionary budget. 
 
Allocation
9916
Spent
1968.45
Forecast spend
3367
Available spend
4580.55
 
Environmental budget finance report
 
The panel paid for a much needed dog bin at Baron Street during Quarter 1. In Quarter 2, leaflet distribution costs of £50 from the panel contributed to a successful BOYR day.  The majority of the Environmental budget has so far gone on Area Action Officer and Lengsthmen additional hours.  Both of these were agreed by the Panel at the start of the current three-year LAP. 
 
Cost breakdown can be seen below:
 
KP188 environmental budget spend Q1 and Q2 07/08
 
 
 
 
 
 
Mar - Jun
Jul - Sep
Total
Dog bin
250
 
250
Area Action Officer add hrs (Apr-Jul)
 
 3106.41
 
Lengsthmen add hrs
 
6215
10367.94
BOYR
 
50
50
Total
250
10417.94
10667.94
 
Looking at the cost forecast below, the panel decided to contribute £8,000 to a tree audit in the Area Panel area at the September Area Panel meeting.  The tree audit will be the first of its kind in the country and the long-term aim is to plan for tree preservation and replacement of mature trees. 
 
The panel will support four BOYR days and contribute £50 each for leaflet distribution at three other BOYR days in the area, bringing the total cost of BOYR days to £4,410.  Spring and summer planting will take place in Broomhill and Nether Edge and £200 has been contributed for plants to Staveley Road Community Garden, which lies in the Central ward.  The benches have been installed by the Greenwatch project working with young people.
 
The panel cost forecast for 07/08 can be seen below:
 
KP188 environmental budget forecast Q3 and Q4 07/08
 
 
 
 
 
Oct - Dec
Jan - Mar
Total
BOYR
 
4410
4460
Litter bins
 
200
200
St Peters Benches
427.68
 
427.68
Spring
1135
 
1135
Summer
1454
 
1454
Nether Edge tree audit
 
8000
8000
Total
3016.68
12610
15626.68
 
Looking at the table below, there is £956.38 of the Environmental budget available to spend in 07/08. 
 
Environmental allocation
27251
Spent
10667.94
Forecast spend
15626.68
Available spend
956.38
 

How useful is this page?
  •  
  •  
  •  
  •  

[ Comment On This Page? ]